Interactive models with editable assumptions. All calculations run client-side.
Valuation Summary
Model
Intrinsic Value
vs Price ($45.23)
DCF
$915.24
+1923.5%
Graham Number
$17.23
-61.9%
Reverse DCF
—
implied g: -20.0%
DDM
$48.00
+6.1%
EV/EBITDA
$48.30
+6.8%
Values reflect default assumptions. Adjust inputs in each model below to update.
1 — Discounted Cash Flow (DCF)
Assumptions
Yahoo: $620.34M
Rev: 21.6% / EPS: 11.3%
Default: 9% (no SEC data)
Results
Intrinsic Value / share$915.24
Current Price$45.23
Upside / Downside+1923.5%
Net Debt (used)$60.78M
Sensitivity: WACC (rows) × Near-term g (cols)
WACC \ Near-term
13.6%
17.6%
21.6%
25.6%
29.6%
7.0%
$1003.74
$1184.85
$1391.71
$1627.01
$1893.62
8.0%
$802.48
$945.74
$1109.25
$1295.13
$1505.61
9.0%
$664.16
$781.46
$915.24
$1067.21
$1239.21
10.0%
$563.54
$661.98
$774.18
$901.56
$1045.62
11.0%
$487.25
$571.44
$667.32
$776.09
$899.04
2 — Graham Number
Assumptions
Graham used 22.5 (15× P/E × 1.5× P/B)
Yahoo: $2.06
Yahoo: $6.40
Results
Graham Number$17.23
Current Price$45.23
Margin of Safety-61.9%
Formula: √(22.5 × max(0,EPS) × max(0,BVPS))
3 — Reverse DCF (Implied Growth)
Assumptions
Default: 9% (no SEC data)
Results
Current Price$45.23
Implied Near-term FCF Growth-20.0%
Historical Revenue Growth21.6%
Historical Earnings Growth11.3%
Base FCF (TTM)$620.34M
Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.
4 — Dividend Discount Model (DDM)
Assumptions
Yahoo: $2.33
Results
DDM Intrinsic Value / share$48.00
Current Price$45.23
Upside / Downside+6.1%
Formula: D0 × (1+g) / (r − g)
5 — EV/EBITDA Multiple
Assumptions
Yahoo: $2.12B
Current: 0.7×
Default: $60.78M
Results
Implied Equity Value / share$48.30
Current Price$45.23
Upside / Downside+6.8%
Implied EV$1.55B
Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)